Property Info
- MLS S5137552
- Unit No -
- Bedrooms 3
- Bathrooms 2
- Area (sqft) 2256
- Living Area (sqft) 1661
- Foundation Slab
- Min Lease Slab
- HOA Fees $26.00
Interior Features
- Ceiling Fans(s)
Cash Flow
| Cap Rate2.0 | Gross Yield3.2% | Annual Rent$14,400.00 | Property Taxes$5,020.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $14,400.00 $1,200.00 / mo | $72,000.00 $1,200.00 / mo | $144,000.00 $1,200.00 / mo | |||
| Estimated Expenses | $5,020.00 | $25,100.00 | $50,200.00 | |||
| Net Cash Flow | $9,380.00 | $46,900.00 | $93,800.00 | |||
| HOA Fees | $312.00 | $1,560.00 | $3,120.00 |